PROJECT: PROPOSED RENOVATION FOR TWO STOREY APARTMENT BUILDING

SUBJECT: BILL OF MATERIALS AND COST ESTIMATES

OWNER: MR. TOM DURIAS
LOCATION: PAMANA HOMES SUBD.,BUCAL,CALAMBA CITY

ITEM DESCRIPTION UNIT QTY. UNIT COST MTRL.COST TOTAL COST

I DEMOLATION WORKS

Dismantling of existing Members of structure Not included in lot 1.00 75,000.00 PhP 75,000.00
Renovation works.
TOTAL PhP 75,000.00

II EARTH WORKS
EARTH FILL cu.m. 25.00 900.00 22,500.00 PhP 22,500.00
EXCAVATION cu.m. 27.00 900.00 24,300.00 PhP 24,300.00
Soil Poinsoning L 6.00 1,120.00 6,720.00 PhP 6,720.00
Gravel Base 4''Thk. cu.m. 2.00 1,400.00 2,800.00 PhP 2,800.00
TOTAL PhP 59,120.00
III STRUCTURAL/CIVIL WORKS
III-a REBAR WORKS
10mmØ Deform bars Pcs 327.00 153.00 50,031.00 PhP 50,031.00
12mmØ Deform bars Pcs 44.00 208.00 9,152.00 PhP 9,152.00
16mmØ Deform bars Pcs 146.00 385.00 56,210.00 PhP 56,210.00
#16 G.I. Tie wire Kgs 30.00 80.00 2,400.00 PhP 2,400.00
SUB-TOTAL PhP 117,793.00
III-b FORMWORKS
3/4" Ordinary Plywood pcs 60.00 960.00 57,600.00 PhP 57,600.00
2" x 2" x 12' Cocolumber pcs 100.00 150.00 15,000.00 PhP 15,000.00
2" x 3" x 12' Cocolumber pcs 100.00 210.00 21,000.00 PhP 21,000.00
Assorted CW Nails kgs 30.00 80.00 2,400.00 PhP 2,400.00
SUB-TOTAL PhP 96,000.00

III-c CONCRETE WORKS:

Volume cu.m. 46.00
Cement bags 414.00 235.00 97,290.00 PhP 97,290.00
Fine Sand cu.m. 23.00 1,200.00 27,600.00 PhP 27,600.00
3/4''Crush Gravel cu.m. 46.00 1,400.00 64,400.00 PhP 64,400.00
SUB-TOTAL PhP 189,290.00

TOTAL PhP 403,083.00

IV ARCHITECTURAL WORKS

IV-a MASONRY WORKS

4"X10"X39" FORMBLOCKS pcs. 900.00 157.00 141,300.00 PhP 141,300.00
Cement bags 135.00 220.00 29,700.00 PhP 29,700.00
Fine Sand cu.m. 15.00 450.00 6,750.00 PhP 6,750.00
SUB-TOTAL PhP 177,750.00
IV-b CEILING WORKS
4'x8'x1/2" HARDIFLEX (143.66 sq.m) pcs 50.00 800.00 40,000.00 PhP 40,000.00
Classic Spandrel in pre-painted finish 4''x8' (25.67sq.m) pcs 110.00 145.00 15,950.00 PhP 15,950.00
Carrying channel 12mm x 38mm, 0.8mm pcs 30.00 110.00 3,300.00 PhP 3,300.00
Blind Rivets box 5.00 900.00 4,500.00 PhP 4,500.00
19mmx50mm,0.5mmthk x 5m FURRINGS pcs 68.00 115.00 7,820.00 PhP 7,820.00
Wall Angle pcs 63.00 91.00 5,733.00 PhP 5,733.00
2''mesh tape roll 30.00 166.00 4,980.00 PhP 4,980.00
Epoxy A and B set 2.00 790.00 1,580.00 PhP 1,580.00
Skimcoat bags 8.00 700.00 5,600.00 PhP 5,600.00
(Screws,drillbits,Metal clips etc) lot 1.00 5,000.00 5,000.00 PhP 5,000.00
SUB-TOTAL PhP 94,463.00
 IV-c DOORS AND WINDOWS
D1: 2100mm x 900mm Wooden flush door for door panel w/
wood jamb frame and accessories. sets 6.00 3,950.00 23,700.00 PhP 23,700.00

D2: 2100mm x 600mm PVC SINGLE LEAF HINGE TYPE sets 6.00 2,792.50 16,755.00 PhP 16,755.00
SWING FLUSH DOOR
W1; 1500 x1200; 6mm thk Clear glass in aluminum framed, set 24.00 2,407.20 57,772.80 PhP 57,772.80
drark brown in color or any equivalent(Jalousie Window)
SUB-TOTAL PhP 98,227.80
IV-e TILE WORKS
300x300 non skid Homogenous Floor Tiles(T&B)-16.62sq.m pcs 190.00 120.00 22,800.00 PhP 22,800.00
300x300 Wall Tiles(T&B) 35.28sq.m pcs 397.00 120.00 47,640.00 PhP 47,640.00
600x600 Glazed Homogenous Floor Tiles 100.30sq.m pcs 285.00 290.00 82,650.00 PhP 82,650.00
300x300 Countertop &backsplash tile(Kitchen) 8.50sq.m pcs 100.00 120.00 12,000.00 PhP 12,000.00
Tile Grout(2kgs/bag) bags 16.00 100.00 1,600.00 PhP 1,600.00
Tile Adhesive bags 13.00 350.00 4,550.00 PhP 4,550.00
Eagle Cement bags 25.00 235.00 5,875.00 PhP 5,875.00
Sand cu.m 4.00 1,200.00 4,800.00 PhP 4,800.00
Liquid Applied Water Proofing sq.m 32.62 175.00 5,708.50 PhP 5,708.50
SUB-TOTAL PhP 187,623.50
IV-f PAINTING WORKS
Flat latex gal 18.00 900.00 16,200.00 PhP 16,200.00
Semigloss Latex gal 16.00 3,349.00 53,584.00 PhP 53,584.00
Skimcoat(abc) bags 23.00 600.00 13,800.00 PhP 13,800.00
Paint Thinner gal 1.00 560.00 560.00 PhP 560.00
QDE BLACK gal 1.00 930.00 930.00 PhP 930.00
Flatwall enamel gal 1.00 930.00 930.00 PhP 930.00
Paint Brush 4'' pcs 5.00 80.00 400.00 PhP 400.00
Paint Brush 2'' pcs 5.00 35.00 175.00 PhP 175.00
Paint Roller pcs 4.00 150.00 600.00 PhP 600.00
Paint Tray pcs 4.00 450.00 1,800.00 PhP 1,800.00
Sand Pper ln.m 20.00 120.00 2,400.00 PhP 2,400.00
Putty Knife Pair 6.00 65.00 390.00 PhP 390.00
Scraper pcs 6.00 75.00 450.00 PhP 450.00
Concrete nuetralizer gal 18.00 190.00 3,420.00 PhP 3,420.00
SUB-TOTAL PhP 95,639.00
TOTAL PhP 651,703.30
V CARPENTRY AND RAILING WORKS
3/4''marine plywood Pcs 18.00 1,200.00 21,600.00 PhP 21,600.00
Concealed Hinge Pairs 16.00 150.00 2,400.00 PhP 2,400.00
Polituff lit. 3.00 330.00 990.00 PhP 990.00
Flatwall enamel gal 2.00 930.00 1,860.00 PhP 1,860.00
QDE chocolate brown gal 2.00 930.00 1,860.00 PhP 1,860.00
2X2tubulars,paint brush,rugs, sanding paper and thinner
Lot 1.00 9,500.00 9,500.00 PhP 9,500.00
welding rods
TOTAL PhP 38,210.00
VI ROOFING WORKS
VI-a RAFTERS
pcs 7.00 4,255.56 29,788.92 PhP 29,788.92
150mm x 50mm x 3mm thick,C-Channel bar,at 6meters long
75mm x 50mm x 1.0mm thick,C-Purlins at 6meters long pcs 28.00 409.00 11,452.00 PhP 11,452.00
50mm x 50mm x 5mm thick,Angle bar at 6 meters long pcs 2.00 1,013.00 2,026.00 PhP 2,026.00
Welding Rod box 4.00 1,000.00 4,000.00 PhP 4,000.00
Epoxy primer gal 3.00 980.00 2,940.00 PhP 2,940.00
SUB-TOTAL PhP 50,206.92
VI-b ROOFING
Gauge # 26 Pre-painted Rib type Long Span sq,m 86.22 150.00 12,933.00 PhP 12,933.00
Gauge # 24 Galvanized Steel Colored Box Gutter ln.m 16.00 351.00 5,616.00 PhP 5,616.00
Gauge # 24 Galvanized Steel Colored Roof wall Flashing ln.m 27.00 261.00 7,047.00 PhP 7,047.00
Gauge # 24 Galvanized Steel Colored Fascia ln.m 16.00 261.00 4,176.00 PhP 4,176.00
Roof Scuffer Drain pcs 5.00 500.00 2,500.00 PhP 2,500.00
Vulcaseal lit 2.00 650.00 1,300.00 PhP 1,300.00
Double sided aluminum insulation Roll 2.00 4,230.00 8,460.00 PhP 8,460.00
(Screws,rivets,driibit etc.) lot 1.00 4,000.00 4,000.00 PhP 4,000.00
SUB-TOTAL PhP 46,032.00
TOTAL PhP 96,238.92
VII PLUMBING WORKS
VII-a Fixtures
Water Closet sets 6.00 3,590.00 21,540.00 PhP 21,540.00
Lavatory sets 6.00 1,200.00 7,200.00 PhP 7,200.00
Floor Drain 4"x4" sets 10.00 550.00 5,500.00 PhP 5,500.00
Kitchen sink sets 6.00 1,900.00 11,400.00 PhP 11,400.00
Hose bibb pcs 10.00 350.00 3,500.00 PhP 3,500.00
SUB-TOTAL PhP 49,140.00
 VII-b Pipe and Fittings
4"Ø PVC Pipe emerald pcs. 24.00 760.00 18,240.00 PhP 18,240.00
2"Ø PVC Pipe pcs. 14.00 250.00 3,500.00 PhP 3,500.00
2''Ø PVC Elbow pcs. 8.00 85.00 680.00 PhP 680.00
2''Ø PVC Ptrap pcs. 12.00 150.00 1,800.00 PhP 1,800.00
PVC Clean-out 4" pcs. 7.00 90.00 630.00 PhP 630.00
Sanitary Tee 4" pcs. 12.00 90.00 1,080.00 PhP 1,080.00
Sanitary Wye 4"x2" pcs. 12.00 90.00 1,080.00 PhP 1,080.00
PVC Elbow 4" pcs. 12.00 85.00 1,020.00 PhP 1,020.00
Sanitary Tee 4"x2" pcs. 12.00 170.00 2,040.00 PhP 2,040.00
Sanitary Tee 4'x3' pcs. 2.00 180.00 360.00 PhP 360.00
Teflon tape (big) pcs. 15.00 30.00 450.00 PhP 450.00
Solvent Cement lit 2.00 155.00 310.00 PhP 310.00
Angle Valve 1/2" pcs 12.00 250.00 3,000.00 PhP 3,000.00
PPR Pipe # 1/2" pcs 40.00 350.00 14,000.00 PhP 14,000.00
Gate Valve 1/2" PPR pcs 8.00 380.00 3,040.00 PhP 3,040.00
Check Valve 1/2" PPR pcs. 8.00 150.00 1,200.00 PhP 1,200.00
Threaded Elbow 1/2" PPR pcs. 48.00 120.00 5,760.00 PhP 5,760.00
Union Patente 1/2" PPR pcs. 8.00 55.00 440.00 PhP 440.00
Tee PPR 1/2" pcs. 12.00 150.00 1,800.00 PhP 1,800.00
Water meter set 8.00 2,000.00 16,000.00 PhP 16,000.00
Coupling PPR 1/2" pcs. 12.00 120.00 1,440.00 PhP 1,440.00
SUB-TOTAL PhP 77,870.00
TOTAL PhP 127,010.00

VIII ELECTRICAL WORKS

Pannel Box (6 branches) bolt on pcs 8.00 1,000.00 8,000.00 PhP 8,000.00
THHN wire 3.5mm box 5.00 4,950.00 24,750.00 PhP 24,750.00
THHN wire 2.0mm box 5.00 3,000.00 2,000.00 PhP 2,000.00
THHN wire 5.5mm box 4.00 7,650.00 30,600.00 PhP 30,600.00
THHN wire 30 mm Lm 10.00 265.00 2,650.00 PhP 2,650.00
MCCB Breaker 240V 2 pole100amps pcs 1.00 22,569.31 22,569.31 PhP 22,569.31
Circuit Breaker 30Amps. Bolt on(SPARE) pcs 8.00 450.00 3,600.00 PhP 3,600.00
Circuit Breaker 20Amps. Bolt on pcs 8.00 450.00 3,600.00 PhP 3,600.00
Circuit Breaker 15Amps. Bolt on pcs 8.00 450.00 3,600.00 PhP 3,600.00
Conduit Pipe 3/4" meter 29.00 300.00 8,700.00 PhP 8,700.00
Single Phase Electronic Watt-Hour Meter (Class 1) pcs 8.00 1,790.00 14,320.00 PhP 14,320.00
Weather Head Cap 3/4" pcs 1.00 85.00 85.00 PhP 85.00
Utility box pcs 16.00 25.00 400.00 PhP 400.00
1gang switch pcs 8.00 65.00 520.00 PhP 520.00
3gang switch pcs 8.00 155.00 1,240.00 PhP 1,240.00
10'' ceiling exhaust fan pcs 8.00 1,389.15 11,113.20 PhP 11,113.20
receptacle pcs 23.00 30.00 690.00 PhP 690.00
Junction Box 4"x4" with cover (PVC) pcs 26.00 70.00 1,820.00 PhP 1,820.00
PhP 140,257.51

TOTAL PhP 280,515.01

LABOR COST ₱ 346,176.05

DIRECT COST ₱ 1,730,880.23
TOTAL DIRECT COST ₱ 2,077,056.28
OVERHEAD,CONTINGENCY,&MICELLANEOUS (OCM)-5%OF DC ₱ 103,852.81
PROFIT -10% OF DC+OCM ₱ 218,090.91
Construction cost(VAT-EX) ₱ 2,399,000.00

PREPARED BY: APPROVED BY:

MR. TOM DURIAS

JLOU CONSTRUCTION OWNER